Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAXFIELD ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.3%   Bankruptcy risk   12.9% 11.5% 9.9% 7.4% 9.9% 20.0% 20.4% 18.1%   Credit score (0-100)   20 22 26 33 24 5 4 8   Credit rating   BB BB BB BBB BB B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   285 406 895 895 804 924 0.0 0.0   EBITDA   63.8 52.1 166 172 13.8 -214 0.0 0.0   EBIT   37.6 -4.2 82.8 92.0 -32.1 -240 0.0 0.0   Pre-tax profit (PTP)   35.2 -6.2 81.4 96.8 -33.2 -260.1 0.0 0.0   Net earnings   26.8 -5.5 62.1 73.6 -26.3 -207.3 0.0 0.0   Pre-tax profit without non-rec. items   35.2 -6.2 81.4 96.8 -33.2 -260 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   75.1 160 142 69.4 39.8 45.0 0.0 0.0   Shareholders equity total   19.3 13.7 75.8 149 123 -84.2 -134 -134   Interest-bearing liabilities   20.7 56.0 0.0 0.0 12.7 0.0 134 134   Balance sheet total (assets)   96.5 183 272 711 731 357 0.0 0.0   Net Debt   20.7 55.5 -105 -539 -590 -214 134 134     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   285 406 895 895 804 924 0.0 0.0   Gross profit growth   -30.0% 42.5% 120.6% -0.0% -10.2% 14.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   96 183 272 711 731 357 0 0   Balance sheet change%   22.3% 89.4% 48.9% 161.4% 2.8% -51.1% -100.0% 0.0%   Added value   37.6 -4.2 82.8 92.0 -32.1 -239.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10 29 -101 -153 -76 -21 -45 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   13.2% -1.0% 9.2% 10.3% -4.0% -26.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   41.1% -3.0% 36.4% 19.9% -4.0% -40.6% 0.0% 0.0%   ROI %   80.4% -6.6% 106.1% 85.2% -19.6% -316.9% 0.0% 0.0%   ROE %   54.5% -33.6% 138.6% 65.4% -19.3% -86.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   20.0% 7.5% 27.9% 21.0% 16.8% -19.1% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   32.4% 106.6% -63.4% -313.4% -4,267.5% 99.8% 0.0% 0.0%   Gearing %   107.2% 407.6% 0.0% 0.0% 10.3% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 5.2% 5.1% 0.0% 70.4% 346.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.2 0.0 0.5 1.1 1.1 0.7 0.0 0.0   Current Ratio   0.3 0.1 0.7 1.1 1.1 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.5 105.3 539.3 602.5 213.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -46.6 -138.1 -64.6 82.4 88.9 -120.3 -67.1 -67.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0